| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
190.00 M |
197.00 M |
188.00 M |
184.00 M |
166.00 M |
| Depreciation & Depletion |
155.00 M |
162.00 M |
155.00 M |
156.00 M |
133.00 M |
| Amortization of Intangible Assets |
35.00 M |
35.00 M |
33.00 M |
28.00 M |
33.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-193.00 M |
-36.00 M |
2.00 M |
107.00 M |
0.00 |
| Funds from Operations |
469.00 M |
707.00 M |
831.00 M |
874.00 M |
695.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
172.00 M |
71.00 M |
139.00 M |
-37.00 M |
196.00 M |
| Incline (Decline) in Receivables |
-10.00 M |
-128.00 M |
-6.00 M |
-81.00 M |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
52.00 M |
113.00 M |
218.00 M |
115.00 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-9.00 M |
-22.00 M |
-16.00 M |
11.00 M |
— |
| Net Cash Flow/Operating Activities |
641.00 M |
778.00 M |
970.00 M |
837.00 M |
891.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
25.00 M |
40.00 M |
122.00 M |
231.00 M |
0.00 |
| Decrease in Investments |
22.00 M |
43.00 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
38.00 M |
745.00 M |
798.00 M |
298.00 M |
402.00 M |
| Other Uses - Investing |
161.00 M |
-48.00 M |
28.00 M |
-583.00 M |
-66.00 M |
| Other Sources - Investing |
36.00 M |
106.00 M |
121.00 M |
706.00 M |
276.00 M |
| Net Cash Flow - Investing |
483.00 M |
-125.00 M |
-119.00 M |
130.00 M |
-287.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
51.00 M |
203.00 M |
378.00 M |
125.00 M |
206.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
434.00 M |
1.76 B |
1.55 B |
1.64 B |
664.00 M |
| Long Term Borrowings |
401.00 M |
1.08 B |
352.00 M |
855.00 M |
20.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
275.00 M |
153.00 M |
205.00 M |
523.00 M |
161.00 M |
| Cash Dividends Paid Total |
115.00 M |
105.00 M |
93.00 M |
84.00 M |
73.00 M |
| Common Dividends (Cash) |
115.00 M |
105.00 M |
93.00 M |
84.00 M |
73.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
16.00 M |
0.00 |
15.00 M |
26.00 M |
35.00 M |
| Other Uses - Financing |
16.00 M |
-28.00 M |
15.00 M |
-3.00 M |
35.00 M |
| Net Cash Flow - Financing |
-356.00 M |
-762.00 M |
-1.10 B |
-1.27 B |
-637.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |